Interim Consolidated Statements of Cash Flows (Unaudited) (USD $) | 9 Months Ended | 105 Months Ended |
Sep. 30, 2013 | Sep. 30, 2012 | Sep. 30, 2013 |
CASH FLOWS FROM OPERATING ACTIVITIES: | ' | ' | ' |
Net income (loss) | ($118,089) | $59,794 | ($12,639,357) |
Adjustments to reconcile net loss to net cash used by operating activities | 5,628 | 5,628 | 136,025 |
Depreciation of furniture and equipment | ' | 5,928 | 554,256 |
Stock-based compensation | ' | ' | 3,025,776 |
Non-cash services | ' | ' | 1,005,082 |
Amortization of discount on note | 450 | 450 | 2,250 |
Warrant issued for legal services | ' | ' | 46,154 |
Accounts payable paid with common stock | ' | ' | 144,103 |
Non-cash beneficial conversion right | ' | ' | 36,400 |
Non-cash impairment of intellectual property | ' | ' | 568,913 |
Non-cash impairment of tenant improvements | ' | ' | 383,535 |
Expenses paid by stockholder | ' | ' | 32,755 |
Accrued interest reduced in settlement | ' | 1,385 | 1,385 |
Accounts payable written off | ' | ' | -569,812 |
Accounts payable reduced in lease settlement | ' | ' | 520,788 |
Gain on extinguishment of debt | ' | -180,955 | -234,502 |
Loss on disposal of furniture and equipment | ' | -1,985 | 133,403 |
Prepaid expenses and deposits | -7,670 | 15,279 | -17,073 |
Increase (decrease) in liabilities | ' | ' | ' |
Accounts payable | 37,988 | 31,965 | 591,380 |
Accrued interest | ' | ' | 82,088 |
Accrued expenses | 34,548 | 17,994 | 153,398 |
Net cash used by operating activities | -47,145 | -44,517 | -6,043,053 |
CASH FLOWS FROM INVESTING ACTIVITIES: | ' | ' | ' |
Intellectual property acquisition | ' | ' | -715,528 |
Cash from sales of equipment | ' | 1,985 | 109,450 |
Furniture and equipment acquisiton, net | ' | ' | -1,327,070 |
Cash acquired on reverse acquistion | ' | ' | 1,429 |
Net cash provided (used) by investing activities | ' | 1,985 | -1,931,719 |
CASH FLOWS FROM FINANCING ACTIVITIES: | ' | ' | ' |
Proceeds from issuance of convertible notes | 38,825 | 131,800 | 1,337,244 |
Proceeds from convertible note allocated to warrant | ' | ' | 3,000 |
Proceeds from note to fund insurance premiums | 32,160 | 0 | 32,160 |
Advances from related party | ' | ' | 112,625 |
Payments on note payable | -23,840 | -89,268 | -166,146 |
Proceeds from sale of common stock | ' | ' | 6,655,889 |
Net cash provided by financing activities | 47,145 | 42,532 | 7,974,772 |
Net increase in cash and cash equivalents | ' | ' | ' |
Cash and cash equivalents, beginning of period | ' | ' | ' |
Cash and cash equivalents, end of period | ' | ' | ' |
SUPPLEMENTAL CASH FLOW DISCLOSURES: | ' | ' | ' |
Income taxes paid | ' | ' | ' |
Interest paid | ' | ' | 50,142 |
NON CASH INVESTING AND FINANCING ACTIVITES | ' | ' | ' |
Note payable to related party converted to common stock | ' | ' | 36,400 |
Issuance of note for insurance | ' | 21,332 | 69,000 |
Issuance of note in exchange for accounts payable | ' | ' | $275,000 |